BNBCalc.com Rental Arbitrage Analysis Report of 811 Oshaughnessy Ave NE, Huntsville, AL 35801, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Return Metrics

-57.59% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-57.59%

Payback Period Days

0

Return on Investment

-57.59%

Annual Revenue

$29,121

AirDNA projects $119/night at 67% occupancy ($29,120).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,315

Annual Expenses

$15,786

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$803

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$243

Management & Platform Fees

$73

Platform Fee (i.e. Airbnb)

$73

Property Manager Fee

$0

property-location

811 Oshaughnessy Ave NE Huntsville, Alabama, 35801-6256

2 bed • 2 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$29,121

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-57.59%

Payback Period Days

0